7.572
Revenue฿B
9.602
9.818
10.45
10.85
11.47
11.86
12.38
12.87
13.56
14.10
7.855
4.21%
4.18%
66
10.03
Revenue growth%
12.74
12.03
10.82
12.94
12.04
9.41
7.69
9.44
9.28
7.07
5.07
9.28
10.13
65
11.61
Gross margin%
22.15
21.10
19.46
19.80
22.67
21.98
19.08
19.03
20.05
17.42
13.57
19.08
19.92
87
18.76
Operating margin%
6.63
8.45
11.04
8.78
10.10
9.16
10.87
9.71
9.21
7.58
7.04
9.21
9.18
30
29.15
Net margin%
3.70
4.66
7.60
8.57
7.86
6.52
3.60
3.63
5.36
2.85
3.24
3.63
5.01
75
35.87
P/E ratio (avg)x
34.27
33.66
35.00
32.40
35.63
38.62
36.24
34.60
36.31
38.79
28.68
36.31
35.32
93
37.72
EV/EBITx
38.55
40.59
46.20
52.37
50.48
52.64
60.80
64.12
62.41
65.49
13.21
62.41
52.51
33
16.90
FCF yield (avg)%
12.94
11.88
14.44
16.09
16.51
14.87
13.23
12.73
12.12
14.79
24.33
13.23
13.83
90
21.59
FCF margin%
15.09
14.10
12.31
13.52
16.14
17.51
20.02
17.80
20.65
23.16
19.41
20.02
16.83
59
0.726
FCF / Net incomex
1.054
1.002
1.014
0.861
0.737
0.759
0.671
0.729
0.667
0.721
0.747
0.721
0.748
18
24.69
ROIC%
3.28
1.04
1.07
1.28
0.40
0.58
2.87
2.21
5.19
2.70
21.65
2.70
1.74
80
20.86
Return on equity%
33.77
32.63
30.48
29.53
28.10
26.85
26.47
25.26
23.81
23.85
3.84
25.26
27.47
77
6.78
Return on assets%
12.69
15.46
15.34
12.39
13.62
12.92
15.57
14.95
17.43
16.84
9.53
15.57
15.14
16
3.39
EPS฿
2.04
2.09
2.18
2.39
2.51
2.84
3.11
3.15
3.20
3.08
3.50
4.17%
5.75%
—
11.06
EPS growth%
28.56
29.63
32.58
33.80
33.86
35.13
37.77
40.42
39.25
37.79
17.55
37.79
34.50
79
7.18
Bookvalue per sh฿
4.82
4.79
4.96
5.51
5.45
5.91
6.07
6.22
6.36
6.74
4.22
4.34%
2.40%
—
3.96
FCF per share฿
3.64
3.19
2.97
2.56
2.76
3.02
2.81
2.65
2.50
2.46
2.53
(2.25%)
(5.14%)
—
5.16
Dividend per sh฿
4.11
3.63
3.16
2.76
2.49
2.61
2.70
2.50
2.72
2.92
6.89
3.28%
(4.41%)
—
27.17
Div yield (avg)%
13.38
11.90
9.28
11.05
8.87
11.06
8.25
7.52
9.92
9.70
25.79
9.70
9.81
27
4.18
Payout ratio%
3.66
5.27
4.78
2.81
5.43
7.51
7.66
6.67
7.98
10.80
12.58
7.66
6.05
54
2.385
Shares (diluted)B
2.918
3.177
3.145
3.472
3.386
3.437
3.678
3.974
3.723
3.887
2.413
2.80%
3.14%
28
9.02
Buyback yield%
14.53
13.50
15.64
12.90
10.74
11.14
12.57
10.84
11.40
9.31
29.54
11.14
11.99
58
1.064
D/E ratiox
0.163
0.170
0.161
0.156
0.154
0.159
0.142
0.144
0.133
0.134
1.093
0.142
0.155
10
12.40
Enterprise value฿B
6.407
6.917
7.796
8.081
7.832
9.148
9.777
10.06
11.71
13.36
7.134
11.27%
9.35%
89
10.64
LT debt฿B
1.911
2.176
2.421
2.778
2.800
3.077
3.491
4.145
4.939
5.213
14.80
13.24%
12.22%
71
Revenue
฿14.10B
4.18%
1.00×
Cost of revenue
฿9.056B
4.38%
1.02×
Operating expenses
฿1.625B
3.28%
0.92×
Property and equipment
20.15%
Spread over hurdle
(5.43%)